Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $268k initial cash invested.
-18.62%
Cash On Cash
1.71%
Cap Rate
0.3
DSCR
$5,278
Rent
-$4,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,905
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$9,437
Mortgage P&I
107%
$5,642
Property Taxes
16%
$841
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,320
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire House: Home Away Home | $6,996 | $371 | 3 | 2 | 0.63 mi |
WATERFRONT-15 min to BOS/3BdRm/2BA | $5,676 | $301 | 3 | 2 | 0.96 mi |
New Super Modern 3 Bed in Waltham | $4,639 | $246 | 3 | 2 | 1.14 mi |
Fresh Paint | $8,618 | $457 | 3 | 2 | 1.16 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality